Profit & Loss |
Date of Accounts |
2011-01-31 | 2012-01-31 | 2013-04-30 | 2017-04-30 | 2018-04-30 | 2019-04-30 | 2020-04-30 | 2021-04-30 | 2022-04-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 804 140 | 832 734 | 851 918 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 126 727 | 188 433 | 289 839 | 276 213 | 1 426 532 | 1 081 040 |
Current Assets | 1 314 503 | 1 610 516 | 1 841 803 | 4 029 892 | 3 976 604 | 4 350 910 | 5 016 330 | 5 600 780 | 5 460 366 |
Debtors | 132 553 | 52 282 | 53 598 | 217 122 | 162 656 | 152 508 | 848 487 | 612 386 | 672 115 |
Net Assets Liabilities | | | | 3 088 321 | 3 483 639 | 3 834 702 | 4 593 211 | 5 262 717 | 5 093 422 |
Other Debtors | | | | 106 294 | 66 711 | 51 505 | 12 076 | 23 995 | 21 978 |
Property Plant Equipment | | | | 1 009 351 | 1 105 223 | 1 081 546 | 1 406 249 | 1 877 738 | 1 637 413 |
Total Inventories | | | | 3 686 043 | 3 625 515 | 3 908 563 | 3 891 630 | 3 561 862 | 3 707 211 |
Cash Bank In Hand | 14 159 | 45 479 | 8 243 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 804 140 | 832 734 | 851 918 | | | | | | |
Stocks Inventory | 1 167 791 | 1 512 755 | 1 779 962 | | | | | | |
Tangible Fixed Assets | 233 734 | 229 312 | 504 421 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 5 530 | 5 530 | 5 530 | | | | | | |
Profit Loss Account Reserve | 734 966 | 765 117 | 786 247 | | | | | | |
Shareholder Funds | 804 140 | 832 734 | 851 918 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | 20 000 |
Accrued Liabilities | | | | 50 876 | 31 199 | 45 420 | 20 856 | 70 097 | |
Accumulated Amortisation Impairment Intangible Assets | | | | 15 000 | 20 000 | 25 000 | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 443 620 | 545 260 | 639 761 | 726 521 | 914 516 | 1 019 793 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 197 512 | 95 739 | 522 731 | 728 307 | 136 063 |
Administration Support Average Number Employees | | | | | | | | 3 | 3 |
Administrative Expenses | | | | | | | | 1 356 297 | 1 862 428 |
Amounts Owed By Related Parties | | | | | | | 756 551 | 497 872 | 523 672 |
Amounts Owed To Related Parties | | | | 12 300 | 12 300 | 12 300 | 12 300 | 12 300 | 12 300 |
Amount Specific Bank Loan | | | | | | | | 864 264 | 337 811 |
Applicable Tax Rate | | | | | | | | 19 | 19 |
Average Number Employees During Period | | | | 31 | 31 | 31 | 31 | 25 | 24 |
Balances With Banks | | | | | | | | 1 384 397 | 1 041 211 |
Bank Borrowings | | | | | | | | 586 071 | 110 778 |
Capital Commitments | | | | | | | | 54 885 | |
Cash Cash Equivalents | | | | | | | | 1 426 532 | 1 081 040 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 1 426 532 | |
Cash On Hand | | | | | | | | 42 135 | 39 829 |
Comprehensive Income Expense | | | | | | | | 1 646 057 | 1 568 577 |
Cost Sales | | | | | | | | 7 116 975 | 8 003 821 |
Creditors | | | | 374 677 | 206 323 | 368 389 | 704 354 | 653 912 | 110 778 |
Current Tax For Period | | | | | | | | 374 268 | 422 366 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | | | 24 493 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | 30 000 | 7 000 |
Deferred Tax Liabilities | | | | | | | | 95 000 | 102 000 |
Depreciation Amortisation Expense | | | | | | | | 208 183 | 171 959 |
Depreciation Expense Property Plant Equipment | | | | | | | | 208 183 | 171 959 |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | -25 000 | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | -14 710 | -57 308 | -20 188 | -66 682 |
Disposals Intangible Assets | | | | | | | -25 000 | | |
Disposals Property Plant Equipment | | | | | | -24 915 | -111 268 | -68 823 | -271 111 |
Dividends Paid | | | | | | | | -976 551 | -1 737 872 |
Dividends Paid Classified As Financing Activities | | | | | | | | -976 551 | -1 737 872 |
Finance Lease Liabilities Present Value Total | | | | | | | | 9 670 | |
Finance Lease Payments Owing Minimum Gross | | | | | | | | 77 511 | |
Financial Commitments Other Than Capital Commitments | | | | 333 479 | 221 446 | 121 926 | 1 018 402 | 917 583 | 825 583 |
Financial Guarantee Contracts | | | | | | | | | 470 823 |
Fixed Assets | 233 734 | 229 312 | 504 421 | 1 029 251 | 1 120 123 | 1 091 446 | 1 416 149 | 1 887 638 | 1 647 313 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | 300 000 | |
Further Item Creditors Component Total Creditors | | | | 63 844 | 50 598 | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | 917 583 | 825 583 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | -584 749 | -359 979 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | 22 578 | 33 929 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | -329 768 | 145 349 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | -9 468 | -110 929 |
Government Grant Income | | | | | | | | 132 267 | 3 589 |
Gross Profit Loss | | | | | | | | 3 296 320 | 3 806 305 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | 412 279 | 397 168 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | 1 561 221 | -345 492 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | 1 008 | 343 |
Increase Decrease In Existing Provisions | | | | | | | | | 7 000 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 5 000 | 5 000 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 101 640 | 109 211 | 144 068 | 208 183 | 171 959 |
Intangible Assets | | | | 10 000 | 5 000 | | | | |
Intangible Assets Gross Cost | | | | 25 000 | 25 000 | 25 000 | | | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | 6 120 | 120 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | | | | | | | 6 306 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | 17 997 | 20 753 |
Interest Paid Classified As Financing Activities | | | | | | | | -30 423 | -20 873 |
Interest Paid Classified As Operating Activities | | | | | | | | 30 423 | 20 873 |
Interest Payable Similar Charges Finance Costs | | | | | | | | 30 423 | 20 873 |
Interest Received Classified As Investing Activities | | | | | | | | 6 308 | 1 462 |
Interest Received Classified As Operating Activities | | | | | | | | 6 308 | 1 462 |
Investments Fixed Assets | | | | 9 900 | 9 900 | 9 900 | 9 900 | 9 900 | 9 900 |
Investments In Subsidiaries | | | | 9 900 | 9 900 | 9 900 | 9 900 | 9 900 | 9 900 |
Minimum Operating Lease Payments Recognised As Expense | | | | | | | | 85 159 | 92 902 |
Net Cash Flows From Used In Financing Activities | | | | | | | | -613 261 | -2 388 509 |
Net Cash Flows From Used In Investing Activities | | | | | | | | -598 277 | -41 101 |
Net Cash Flows From Used In Operating Activities | | | | | | | | 2 772 759 | 2 084 118 |
Net Cash Generated From Operations | | | | | | | | 3 185 038 | 2 481 286 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | | | | | 2 293 099 | 2 300 585 |
Net Current Assets Liabilities | 868 800 | 900 946 | 790 574 | 2 471 914 | 2 610 099 | 3 146 905 | 3 946 416 | 4 123 991 | 3 658 887 |
Nominal Value Allotted Share Capital | | | | 15 430 | 15 430 | 15 430 | 15 430 | 15 430 | 15 430 |
Number Shares Issued Fully Paid | | | | 15 430 | 15 430 | 15 430 | 15 430 | 15 430 | 15 430 |
Operating Profit Loss | | | | | | | | 2 075 448 | 2 017 697 |
Other Creditors | | | | 29 409 | 37 567 | 26 786 | 26 677 | 34 389 | 201 857 |
Other Departments Average Number Employees | | | | | | | | 2 | 2 |
Other Finance Income | | | | | | | | 6 308 | 1 462 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 6 308 | 1 462 |
Other Inventories | | | | | | | | 3 561 862 | 3 707 211 |
Other Operating Income Format1 | | | | | | | | 135 425 | 73 820 |
Other Payables Accrued Expenses | | | | | | | | 70 097 | 34 636 |
Other Post-employment Benefit Costs | | | | | | | | 5 822 | 4 667 |
Other Remaining Borrowings | | | | | | | | 5 912 | |
Other Remaining Operating Income | | | | | | | | 3 158 | 70 231 |
Par Value Share | | | 1 | | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | -57 535 | -77 511 |
Pension Costs Defined Contribution Plan | | | | | | | | 9 260 | 10 817 |
Percentage Class Share Held In Subsidiary | | | | | | | | 100 | 100 |
Prepayments | | | | 108 298 | 95 547 | 100 274 | 78 315 | 90 519 | 113 074 |
Proceeds From Sales Property Plant Equipment | | | | | | | | 39 167 | 93 500 |
Proceeds From Share-based Payment Schemes Exercise Options | | | | | | | | 258 679 | -25 800 |
Profit Loss | | | | | | | | 1 646 057 | 1 568 577 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 2 051 333 | 1 998 286 |
Property Plant Equipment Gross Cost | | | | 1 452 971 | 1 650 483 | 1 721 307 | 2 132 770 | 2 792 254 | 2 657 206 |
Provisions | | | | | | | | 95 000 | 102 000 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 38 167 | 40 260 | 35 260 | 65 000 | 95 000 | 102 000 |
Purchase Property Plant Equipment | | | | | | | | -643 752 | -136 063 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | -107 431 | -526 453 |
Revenue From Sale Goods | | | | | | | | 10 413 295 | 11 810 126 |
Selling Average Number Employees | | | | | | | | 20 | 19 |
Social Security Costs | | | | | | | | 48 522 | 58 459 |
Staff Costs Employee Benefits Expense | | | | | | | | 590 038 | 703 590 |
Taxation Social Security Payable | | | | 244 407 | 274 374 | 290 817 | 292 963 | 262 202 | 115 136 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 389 753 | 379 674 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | -5 727 | 16 762 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 20 242 | 8 437 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 405 276 | 429 709 |
Total Assets Less Current Liabilities | 1 102 534 | 1 130 258 | 1 294 995 | 3 501 165 | 3 730 222 | 4 238 351 | 5 362 565 | 6 011 629 | 5 306 200 |
Total Borrowings | | | | 374 677 | 206 323 | 368 389 | 704 354 | 653 912 | 110 778 |
Trade Creditors Trade Payables | | | | 617 353 | 553 088 | 512 684 | 277 484 | 804 026 | 971 247 |
Trade Debtors Trade Receivables | | | | 265 | 398 | 729 | 1 545 | | 13 391 |
Turnover Revenue | | | | | | | | 10 413 295 | 11 810 126 |
Unpaid Contributions To Pension Schemes | | | | | | | | | 2 732 |
Wages Salaries | | | | | | | | 526 434 | 629 647 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | | 12 418 | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | | -12 418 | |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | 1 450 |
Director Remuneration | | | | | | | | 67 586 | 244 383 |
Creditors Due After One Year Total Noncurrent Liabilities | 278 748 | 276 940 | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 445 703 | 709 570 | | | | | | | |
Provisions For Liabilities Charges | 19 646 | 20 584 | 28 207 | | | | | | |
Revaluation Reserve | 63 644 | 62 087 | 60 141 | | | | | | |
Tangible Fixed Assets Additions | | 13 349 | 330 341 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 365 441 | 378 790 | 683 597 | | | | | | |
Tangible Fixed Assets Depreciation | 131 707 | 149 478 | 179 176 | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 17 771 | | | | | | | |
Creditors Due After One Year | | 276 940 | 414 870 | | | | | | |
Creditors Due Within One Year | | 709 570 | 1 051 229 | | | | | | |
Instalment Debts Due After5 Years | | 127 945 | 108 937 | | | | | | |
Number Shares Allotted | | 5 | 50 | | | | | | |
Secured Debts | | 455 440 | 626 007 | | | | | | |
Share Capital Allotted Called Up Paid | | 50 | 50 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 31 016 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 1 318 | | | | | | |
Tangible Fixed Assets Disposals | | | 25 534 | | | | | | |